[TROP] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TROP] TROPICANA CORPORATION BERHAD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -75.96%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
TROP's Result
TROP's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,908,768 1,289,729 826,263 373,682 1,459,405 1,002,080 645,005 105.71%
PBT 291,766 177,527 128,486 40,548 168,053 127,294 73,899 149.17%
Tax -91,778 -52,302 -39,155 -12,272 -53,052 -41,773 -25,329 135.35%
NP 199,988 125,225 89,331 28,276 115,001 85,521 48,570 156.23%
-
NP to SH 190,475 120,858 85,366 27,058 112,537 83,282 48,487 148.34%
-
Tax Rate 31.46% 29.46% 30.47% 30.27% 31.57% 32.82% 34.28% -
Total Cost 1,708,780 1,164,504 736,932 345,406 1,344,404 916,559 596,435 101.33%
-
Net Worth 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,133,807 3,140,799 3.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 29,215 29,236 29,153 - 35,690 35,774 - -
Div Payout % 15.34% 24.19% 34.15% - 31.71% 42.96% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 3,301,337 3,245,233 3,221,417 2,867,748 3,126,514 3,133,807 3,140,799 3.36%
NOSH 1,470,417 1,465,761 1,465,761 1,465,761 1,447,466 1,430,962 1,447,373 1.05%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.48% 9.71% 10.81% 7.57% 7.88% 8.53% 7.53% -
ROE 5.77% 3.72% 2.65% 0.94% 3.60% 2.66% 1.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 130.67 88.23 56.68 26.06 102.23 70.03 44.56 104.47%
EPS 13.10 8.33 5.90 1.89 7.87 5.82 3.35 147.59%
DPS 2.00 2.00 2.00 0.00 2.50 2.50 0.00 -
NAPS 2.26 2.22 2.21 2.00 2.19 2.19 2.17 2.73%
Adjusted Per Share Value based on latest NOSH - 1,465,761
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 83.06 56.13 35.96 16.26 63.51 43.61 28.07 105.70%
EPS 8.29 5.26 3.71 1.18 4.90 3.62 2.11 148.36%
DPS 1.27 1.27 1.27 0.00 1.55 1.56 0.00 -
NAPS 1.4367 1.4122 1.4019 1.248 1.3606 1.3637 1.3668 3.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.915 0.94 0.97 1.00 1.00 1.03 1.03 -
P/RPS 0.70 1.07 1.71 3.84 0.98 1.47 2.31 -54.78%
P/EPS 7.02 11.37 16.56 52.99 12.69 17.70 30.75 -62.54%
EY 14.25 8.80 6.04 1.89 7.88 5.65 3.25 167.16%
DY 2.19 2.13 2.06 0.00 2.50 2.43 0.00 -
P/NAPS 0.40 0.42 0.44 0.50 0.46 0.47 0.47 -10.16%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 26/05/17 27/02/17 24/11/16 25/08/16 -
Price 0.895 0.90 0.95 0.965 0.985 1.00 1.06 -
P/RPS 0.68 1.02 1.68 3.70 0.96 1.43 2.38 -56.52%
P/EPS 6.86 10.89 16.22 51.14 12.50 17.18 31.64 -63.80%
EY 14.57 9.19 6.16 1.96 8.00 5.82 3.16 176.25%
DY 2.23 2.22 2.11 0.00 2.54 2.50 0.00 -
P/NAPS 0.40 0.41 0.43 0.48 0.45 0.46 0.49 -12.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment